1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
Median of 22 comps selected by Adam, creator of this analysis.
$5k
$55k
$100k
$155k
$152,714 | $106,764 | $999 | 41.9% | 2 | 7 | 46 | 3 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile | |
$134,779 | $37,168 | $1,064 | 34.7% | 2 | 4 | 25 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$115,059 | $37,779 | $900 | 35% | 2 | 4 | 20 | 2 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$114,024 | $51,383 | $966 | 32.3% | 2 | 4 | 31 | 2 | 2 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (17) | Profile | |
$107,706 | $31,764 | $901 | 32.8% | 2 | 4 | 51 | 2 | 2 | $500 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile |
Seasonality
Break-even
$3,216/mo
Avg profit / month
$1,313/mo
Best profit month
Oct $3,419
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.07%
Cap Rate
15.49%